Income Breakdown
| TV Revenue | $526K |
| TV Placement Bonus | $167K |
| Matchday Revenue | $0 |
| Sponsorship | $535 |
| Merchandising | $15K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $12K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $309K |
| Staff Wages | $8K |
| Transfer Amortization | $0 |
| Debt Interest | $16K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $204K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$722K |
$537K |
$185K |
$-3.5M |
| Nov 2029 |
$722K |
$542K |
$179K |
$-3.6M |
| Oct 2029 |
$714K |
$685K |
$29K |
$-3.8M |
| Sep 2029 |
$682K |
$624K |
$58K |
$-3.9M |
| Aug 2029 |
$667K |
$1.1M |
$-384K |
$-3.9M |
| Jul 2029 |
$658K |
$727K |
$-69K |
$-3.5M |
| Jun 2029 |
$717K |
$706K |
$11K |
$-3.5M |
| May 2029 |
$721K |
$812K |
$-90K |
$-3.5M |
| Apr 2029 |
$809K |
$805K |
$5K |
$-3.4M |
| Mar 2029 |
$525K |
$913K |
$-388K |
$-3.4M |
| Feb 2029 |
$715K |
$899K |
$-184K |
$-3.0M |
| Jan 2029 |
$719K |
$611K |
$108K |
$-2.8M |